[HEIM] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 15.43%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 658,704 693,917 742,976 806,270 709,732 618,940 673,422 -1.46%
PBT 80,352 78,448 103,022 140,308 118,784 67,352 86,532 -4.81%
Tax -27,324 -19,767 -28,846 -39,286 -31,264 -6,399 -24,229 8.33%
NP 53,028 58,681 74,176 101,022 87,520 60,953 62,302 -10.17%
-
NP to SH 53,028 58,681 74,176 101,022 87,520 60,953 62,302 -10.17%
-
Tax Rate 34.01% 25.20% 28.00% 28.00% 26.32% 9.50% 28.00% -
Total Cost 605,676 635,236 668,800 705,248 622,212 557,987 611,120 -0.59%
-
Net Worth 332,179 317,276 314,100 335,330 308,254 283,923 329,233 0.59%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 82,673 - - - - - -
Div Payout % - 140.89% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 332,179 317,276 314,100 335,330 308,254 283,923 329,233 0.59%
NOSH 301,981 302,167 302,019 302,099 302,209 302,046 302,049 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.05% 8.46% 9.98% 12.53% 12.33% 9.85% 9.25% -
ROE 15.96% 18.50% 23.62% 30.13% 28.39% 21.47% 18.92% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 218.13 229.65 246.00 266.89 234.85 204.92 222.95 -1.44%
EPS 17.56 19.42 24.56 33.44 28.96 20.18 20.63 -10.17%
DPS 0.00 27.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.11 1.02 0.94 1.09 0.61%
Adjusted Per Share Value based on latest NOSH - 302,014
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 218.04 229.70 245.94 266.89 234.93 204.88 222.92 -1.46%
EPS 17.55 19.42 24.55 33.44 28.97 20.18 20.62 -10.18%
DPS 0.00 27.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.0502 1.0397 1.11 1.0204 0.9398 1.0898 0.59%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.22 3.02 3.08 3.24 3.42 3.56 4.12 -
P/RPS 1.48 1.32 1.25 1.21 1.46 1.74 1.85 -13.81%
P/EPS 18.34 15.55 12.54 9.69 11.81 17.64 19.97 -5.51%
EY 5.45 6.43 7.97 10.32 8.47 5.67 5.01 5.76%
DY 0.00 9.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.88 2.96 2.92 3.35 3.79 3.78 -15.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 29/05/00 -
Price 3.38 3.12 3.02 3.22 3.28 3.58 3.92 -
P/RPS 1.55 1.36 1.23 1.21 1.40 1.75 1.76 -8.11%
P/EPS 19.25 16.07 12.30 9.63 11.33 17.74 19.00 0.87%
EY 5.20 6.22 8.13 10.39 8.83 5.64 5.26 -0.76%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.97 2.90 2.90 3.22 3.81 3.60 -10.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment